Signpost: what changed
Two fiscal years side by side, explained: what moved most in the balance sheet and the result, why the result rose or fell, and where the money went.
Signpost
Largest movements
- Receivables within one year -€3.1m
down €3.1m (-22.1%), from €14.2m to €11.1m
of which Other amounts receivable: -€3.2m
- Other debts -€4.8m
down €4.8m (-31.7%), from €15.2m to €10.4m
- Trade debts +€1.2m
up €1.2m (+106.2%), from €1.1m to €2.3m
- Profit (loss) carried forward +€228,580
up €228,580 (+57.7%), from €396,225 to €624,805
- Financial income -€6.0m
down €6.0m (-95.9%), from €6.3m to €260,407
- Other operating income +€1.6m
up €1.6m (+37.7%), from €4.3m to €5.9m
- Services and other goods +€699,901
up €699,901 (+21.4%), from €3.3m to €4.0m
- Staff costs +€297,219
up €297,219 (+27.6%), from €1.1m to €1.4m
From the 2024 result to the 2025 result
Each bar is the change in one income-statement line, as its effect on the result: higher costs pull it down, higher income lifts it.
Cash bridge derived
Derived from the 2024 and 2025 balance sheets and the 2025 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €21,351,936 | €17,966,165 | -€3.4m | -15.9% |
| Formation expenses | 20 | €4,395 | - | -€4,395 | |
| Fixed assets | 21/28 | €6,697,235 | €6,515,819 | -€181,416 | -2.7% |
| Intangible fixed assets | 21 | €180,867 | €148,647 | -€32,220 | -17.8% |
| Tangible fixed assets | 22/27 | €1,047,103 | €897,905 | -€149,198 | -14.2% |
| Plant, machinery and equipment | 23 | €5,044 | €2,711 | -€2,333 | -46.3% |
| Furniture and vehicles | 24 | €16,960 | €172,743 | +€155,783 | +918.5% |
| Other tangible fixed assets | 26 | €46,460 | €722,451 | +€675,991 | +1455.0% |
| Assets under construction and advance payments | 27 | €978,639 | - | -€978,639 | |
| Financial fixed assets | 28 | €5,469,265 | €5,469,267 | +€2 | 0.0% |
| Affiliated companies | 280/1 | €5,469,040 | €5,469,040 | = | 0.0% |
| Participating interests | 280 | €5,469,040 | €5,469,040 | = | 0.0% |
| Other financial fixed assets | 284/8 | €225 | €227 | +€2 | +0.9% |
| Amounts receivable and cash guarantees | 285/8 | €225 | €227 | +€2 | +0.9% |
| Current assets | 29/58 | €14,650,306 | €11,450,346 | -€3.2m | -21.8% |
| Amounts receivable after more than one year | 29 | €297,388 | €232,500 | -€64,888 | -21.8% |
| Other amounts receivable | 291 | €297,388 | €232,500 | -€64,888 | -21.8% |
| Amounts receivable within one year | 40/41 | €14,205,552 | €11,061,148 | -€3.1m | -22.1% |
| Trade receivables | 40 | €2,583,676 | €2,680,509 | +€96,833 | +3.7% |
| Other amounts receivable | 41 | €11,621,876 | €8,380,639 | -€3.2m | -27.9% |
| Cash at bank and in hand | 54/58 | €46,897 | €13,972 | -€32,925 | -70.2% |
| Deferred charges and accrued income | 490/1 | €100,469 | €142,726 | +€42,257 | +42.1% |
| Total equity and liabilities | 10/49 | €21,351,936 | €17,966,165 | -€3.4m | -15.9% |
| Equity | 10/15 | €4,824,364 | €5,052,944 | +€228,580 | +4.7% |
| Contributions | 10/11 | €4,196,759 | €4,196,759 | = | 0.0% |
| Capital | 10 | €4,196,759 | €4,196,759 | = | 0.0% |
| Issued capital | 100 | €4,196,759 | €4,196,759 | = | 0.0% |
| Reserves | 13 | €231,380 | €231,380 | = | 0.0% |
| Non-distributable reserves | 130/1 | €231,380 | - | -€231,380 | |
| Legal reserve | 130 | €231,380 | - | -€231,380 | |
| Distributable reserves | 133 | - | €231,380 | +€231,380 | |
| Profit (loss) carried forward | 14 | €396,225 | €624,805 | +€228,580 | +57.7% |
| Amounts payable | 17/49 | €16,527,572 | €12,913,221 | -€3.6m | -21.9% |
| Amounts payable within one year | 42/48 | €16,527,572 | €12,913,221 | -€3.6m | -21.9% |
| Trade debts | 44 | €1,109,262 | €2,286,779 | +€1.2m | +106.2% |
| Suppliers | 440/4 | €1,109,262 | €2,286,779 | +€1.2m | +106.2% |
| Taxes, remuneration and social security | 45 | €195,163 | €235,942 | +€40,779 | +20.9% |
| Remuneration and social security | 454/9 | €195,163 | €235,942 | +€40,779 | +20.9% |
| Other amounts payable | 47/48 | €15,223,147 | €10,390,500 | -€4.8m | -31.7% |
| Operating income | 70/76A | €4,286,503 | €5,888,808 | +€1.6m | +37.4% |
| Other operating income | 74 | €4,278,086 | €5,888,808 | +€1.6m | +37.7% |
| Non-recurring operating income | 76A | €8,417 | - | -€8,417 | |
| Operating charges | 60/66A | €4,409,095 | €5,608,843 | +€1.2m | +27.2% |
| Services and other goods | 61 | €3,271,471 | €3,971,372 | +€699,901 | +21.4% |
| Remuneration, social security and pensions | 62 | €1,078,248 | €1,375,467 | +€297,219 | +27.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €52,807 | €237,143 | +€184,336 | +349.1% |
| Other operating charges | 640/8 | €6,569 | €24,861 | +€18,292 | +278.5% |
| Operating profit (loss) | 9901 | -€122,592 | €279,965 | +€402,557 | |
| Financial income | 75/76B | €6,293,550 | €260,407 | -€6.0m | -95.9% |
| Recurring financial income | 75 | €6,293,550 | €260,407 | -€6.0m | -95.9% |
| Income from financial fixed assets | 750 | €6,000,000 | - | -€6.0m | |
| Income from current assets | 751 | €293,092 | €260,354 | -€32,738 | -11.2% |
| Other financial income | 752/9 | €458 | €53 | -€405 | -88.4% |
| Financial charges | 65/66B | €515,211 | €311,792 | -€203,419 | -39.5% |
| Recurring financial charges | 65 | €515,211 | €311,792 | -€203,419 | -39.5% |
| Debt charges | 650 | €509,768 | €306,593 | -€203,175 | -39.9% |
| Other financial charges | 652/9 | €5,443 | €5,199 | -€244 | -4.5% |
| Profit (loss) for the period before taxes | 9903 | €5,655,747 | €228,580 | -€5.4m | -96.0% |
| Profit (loss) for the period | 9904 | €5,655,747 | €228,580 | -€5.4m | -96.0% |
| Profit (loss) for the period to be appropriated | 9905 | €5,655,747 | €228,580 | -€5.4m | -96.0% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 7 October 2026 via checked.be.